[DUTALND] QoQ Annualized Quarter Result on 30-Jun-2002 [#4]

Announcement Date
19-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -63.73%
YoY- -178.2%
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 246,624 263,204 258,380 277,166 285,729 297,220 286,600 -9.53%
PBT -72,330 -66,040 -62,032 -77,313 -57,736 -56,760 -58,244 15.54%
Tax 11,025 7,420 4,624 -14,784 1,488 2,598 9,064 13.96%
NP -61,305 -58,620 -57,408 -92,097 -56,248 -54,162 -49,180 15.84%
-
NP to SH -61,305 -58,620 -57,408 -92,097 -56,248 -54,162 -49,180 15.84%
-
Tax Rate - - - - - - - -
Total Cost 307,929 321,824 315,788 369,263 341,977 351,382 335,780 -5.61%
-
Net Worth -267,000 -251,453 -243,787 -227,751 -176,756 -153,066 -133,555 58.76%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth -267,000 -251,453 -243,787 -227,751 -176,756 -153,066 -133,555 58.76%
NOSH 392,647 392,895 393,205 392,675 392,793 392,478 392,811 -0.02%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -24.86% -22.27% -22.22% -33.23% -19.69% -18.22% -17.16% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 62.81 66.99 65.71 70.58 72.74 75.73 72.96 -9.51%
EPS -15.61 -14.92 -14.60 -23.45 -14.32 -13.80 -12.52 15.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.68 -0.64 -0.62 -0.58 -0.45 -0.39 -0.34 58.80%
Adjusted Per Share Value based on latest NOSH - 392,579
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 29.15 31.11 30.54 32.76 33.77 35.13 33.87 -9.52%
EPS -7.25 -6.93 -6.78 -10.88 -6.65 -6.40 -5.81 15.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3156 -0.2972 -0.2881 -0.2692 -0.2089 -0.1809 -0.1578 58.80%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.80 1.00 0.55 0.90 0.90 1.60 1.95 -
P/RPS 1.27 1.49 0.84 1.28 1.24 2.11 2.67 -39.09%
P/EPS -5.12 -6.70 -3.77 -3.84 -6.28 -11.59 -15.58 -52.41%
EY -19.52 -14.92 -26.55 -26.06 -15.91 -8.63 -6.42 110.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 20/11/02 19/08/02 29/05/02 27/02/02 29/11/01 -
Price 0.75 0.85 0.55 0.80 0.90 1.25 1.70 -
P/RPS 1.19 1.27 0.84 1.13 1.24 1.65 2.33 -36.13%
P/EPS -4.80 -5.70 -3.77 -3.41 -6.28 -9.06 -13.58 -50.04%
EY -20.82 -17.55 -26.55 -29.32 -15.91 -11.04 -7.36 100.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment